OFF_MARKETRisky Deal3 days on market

5003 SW 26th Ave

5003 SW 26th Ave, Cape Coral, FL 33914, Cape Coral, FL 33914
$674,900
Zestimate®:$672,900

Listing Price

Property image 1
5003 SW 26th Ave, Cape Coral, FL 33914
Loc: Cape Coral, FL
Days Listed
3
Tax Assessed
$547k
Zestimate®
$673k
Market Rate
Lot Size
10,019 sqft
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

8

Gulf Elementary School

PK-5
2.3 mi away
7

Gulf Middle School

6-8
2.1 mi away
3

Ida S. Baker High School

9-12
2.1 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
6.00%
Total ROI
89.2%
Cash Flow
$-128/mo
DSCR
0.96
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-17Sold$674,000$305
2026-03-10Pending sale$674,900$306
2026-02-27Listed for sale$674,900$306
2026-01-26Listing removed$699,000$316
2025-12-08Price change$699,000$316
2025-11-05Price change$725,000$328
2025-09-19Price change$765,000$346
2025-08-25Price change$789,000$357
2025-07-25Listed for sale$799,000$362
2023-08-22Sold$875,000$396
2023-07-13Pending sale$899,000$407
2023-07-05Price change$899,000$407
2023-04-19Price change$915,000$414
2023-03-22Listed for sale$925,000$419
2018-02-23Sold$469,900$213

Tax History

YearProperty TaxTax Assessment
2025$9,634.35$547,231
2024$9,917.68$573,455
2023$7,268.81$442,428
2022$6,421.03$399,248
2021$4,918.6$279,089
2020$4,904.55$267,617
2019$4,795.12$317,345
2018$4,795.12$40,500
2017$1,196.85$51,680
2016$1,471.32$45,000
2015$1,103.48$40,300
2014$1,049.23$32,000
2013$913.44$19,500
2012$751.79$20,000
2011$765.27$21,000
2010$767.54$20,000
2009$1,020.83$33,000
2008$1,628.68$55,000
2007$2,849.77$125,200
2006$3,156.36$125,200
2004$2,115.06$57,040
2003$1,611.21$32,140
2002$1,578.73$22,810
2000$0$17,880
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
2,209
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $674,900Rent Basis: Modeled Estimate ($5,399/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $337/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.00%

NOI: $40,480/yr

Cash-on-Cash Yield
-1.0%

On $155,227 invested

DSCR Ratio
0.96x

Negative debt coverage

5-Yr Leveraged ROI
+89.2%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.98% of basis)-$447/mo
Homeowner / Hazard Insurance-$337/mo
Vacancy Reserve (5% of rent)-$270/mo
Repairs & Maintenance (10% of rent)-$540/mo
Property Management (8% of rent)-$432/mo
Total Pure Operating Expenses-$2,026/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,399/mo
Less: Operating Expenses-$2,026/mo
Net Operating Income (NOI)+$3,373/mo
Less: Debt Service (30yr @ 6.75%)-$3,502/mo
Net Cash Flow
$-129/mo
$-1,543/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Cape Coral.

5003 SW 26th Ave | Cape Coral, FL | Haven AI Analysis | Haven by ScoutHavens